指標
自己資本比率
ネットキャッシュ比率
D/Eレシオ
負債・純資産の部
負債・純資産の部
利益剰余金
有利子負債・現金
資産の部
資産の部
流動資産
有形・無形固定資産
投資有価証券
のれん
貸借対照表
2016-03百万円 | 2017-03百万円 | 2018-03百万円 | 2019-03百万円 | 2020-03百万円 | 2021-03百万円 | 2022-03百万円 | 2023-03百万円 | 2024-03百万円 | 2025-03百万円 | 2026-03百万円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | |||||||||||
| 流動資産 | |||||||||||
| 現金及び預金 | 31,665 | 23,483 | 24,611 | 25,214 | 27,084 | 29,133 | 25,513 | 34,607 | 82,459 | 51,529 | 34,386 |
| 受取手形、売掛金及び契約資産 | - | - | - | - | - | - | 24,739 | 28,445 | 31,755 | 32,347 | 37,836 |
| 分譲土地建物 | 4,004 | 5,571 | 6,267 | 7,564 | 6,861 | 6,938 | 5,266 | 6,224 | 8,013 | 11,649 | 12,809 |
| 商品 | 2,206 | 2,314 | 2,435 | 2,135 | 2,187 | 2,080 | 2,164 | 2,246 | 2,255 | 2,327 | 2,348 |
| 仕掛品 | 946 | 764 | 576 | 647 | 799 | 1,063 | 182 | 168 | 109 | 144 | 202 |
| 原材料及び貯蔵品 | 2,205 | 2,332 | 2,547 | 2,751 | 3,053 | 3,491 | 3,348 | 4,085 | 4,235 | 4,555 | 4,893 |
| その他 | 38,574 | 40,372 | 10,003 | 11,822 | 11,940 | 15,347 | 11,960 | 14,420 | 15,365 | 16,557 | 18,420 |
| 貸倒引当金 | -49 | -46 | -31 | -33 | -27 | -25 | -21 | -36 | -29 | -27 | -20 |
| 受取手形及び売掛金 | 17,345 | 19,434 | 20,308 | 22,325 | 22,129 | 21,515 | - | - | - | - | - |
| 繰延税金資産 | 1,940 | 1,892 | 1,910 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 98,839 | 96,118 | 68,629 | 72,428 | 74,027 | 79,545 | 73,152 | 90,160 | 144,165 | 119,084 | 110,876 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物(純額) | 270,108 | 270,354 | 270,309 | 279,404 | 290,454 | 289,092 | 297,169 | 321,354 | 326,722 | 335,664 | 354,663 |
| 機械装置及び運搬具(純額) | 17,847 | 18,964 | 20,939 | 21,786 | 24,978 | 26,783 | 24,387 | 30,780 | 30,422 | 31,768 | 34,543 |
| 土地 | 144,162 | 146,414 | 150,173 | 164,018 | 180,720 | 183,630 | 191,178 | 207,127 | 217,725 | 225,621 | 235,242 |
| リース資産(純額) | 30,734 | 30,973 | 31,246 | 33,072 | 38,635 | 36,587 | 34,151 | 29,506 | 28,910 | 30,014 | 32,086 |
| 建設仮勘定 | 23,621 | 19,835 | 24,115 | 31,145 | 37,272 | 39,591 | 36,937 | 42,636 | 51,348 | 76,584 | 96,669 |
| その他(純額) | 1,857 | 2,035 | 2,368 | 2,657 | 3,284 | 3,127 | 3,183 | 4,168 | 4,804 | 4,669 | 4,907 |
| 有形固定資産合計 | 488,332 | 488,576 | 499,151 | 532,084 | 575,345 | 578,812 | 587,008 | 635,573 | 659,935 | 704,321 | 758,112 |
| 無形固定資産 | |||||||||||
| リース資産 | 1,643 | 1,491 | 1,338 | 1,368 | 1,214 | 1,117 | 1,008 | 1,161 | 1,220 | 1,086 | 979 |
| その他 | 8,383 | 9,574 | 9,416 | 9,434 | 10,683 | 12,316 | 11,471 | 11,934 | 11,090 | 11,005 | 11,261 |
| 無形固定資産合計 | 10,027 | 11,066 | 10,755 | 10,802 | 11,898 | 13,433 | 12,480 | 13,095 | 12,310 | 12,091 | 12,240 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 167,156 | 184,091 | 200,159 | 219,354 | 226,131 | 207,321 | 204,162 | 202,892 | 225,591 | 236,626 | 281,209 |
| 長期貸付金 | 942 | 624 | 606 | 579 | 371 | 304 | 337 | 160 | 182 | 255 | 243 |
| 退職給付に係る資産 | - | - | - | - | - | - | - | 178 | 176 | 172 | 167 |
| 繰延税金資産 | - | - | - | - | 13,534 | 16,876 | 18,812 | 18,987 | 17,012 | 16,749 | 14,167 |
| その他 | 4,923 | 4,598 | 3,860 | 3,871 | 4,313 | 4,132 | 4,086 | 4,219 | 4,509 | 4,550 | 4,530 |
| 貸倒引当金 | -906 | -908 | -135 | -131 | -145 | -167 | -165 | -183 | -184 | -163 | -163 |
| 繰延税金資産 | 11,847 | 11,139 | 11,586 | 13,763 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 183,962 | 199,545 | 216,077 | 237,437 | 244,204 | 228,467 | 227,234 | 226,256 | 247,286 | 258,190 | 300,154 |
| 固定資産合計 | 682,322 | 699,187 | 725,985 | 780,324 | 831,448 | 820,713 | 826,722 | 874,925 | 919,533 | 974,604 | 1,070,507 |
| 繰延資産 | - | - | - | - | 239 | 438 | 471 | 486 | 502 | 431 | 417 |
| 繰延資産 | |||||||||||
| 社債発行費 | 117 | 140 | 114 | 272 | - | - | - | - | - | - | - |
| 繰延資産合計 | 117 | 140 | 114 | 272 | - | - | - | - | - | - | - |
| 資産合計 | 781,280 | 795,447 | 794,728 | 853,025 | 905,716 | 900,698 | 900,346 | 965,573 | 1,064,202 | 1,094,120 | 1,181,801 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 18,042 | 19,398 | 20,730 | 20,864 | 22,147 | 18,059 | 18,320 | 20,723 | 25,461 | 28,022 | 30,069 |
| 短期借入金 | 84,358 | 55,540 | 60,842 | 63,474 | 55,832 | 52,472 | 55,682 | 55,986 | 69,194 | 68,255 | 72,251 |
| コマーシャル・ペーパー | - | - | - | - | 16,000 | 4,000 | 4,000 | - | - | - | 23,000 |
| 1年内償還予定の社債 | 10,000 | 10,000 | - | 10,000 | 10,000 | - | - | 20,000 | 10,150 | 300 | - |
| リース債務 | 3,817 | 4,138 | 4,489 | 5,043 | 6,442 | 6,609 | 6,486 | 4,985 | 4,856 | 5,186 | 5,526 |
| 未払法人税等 | 5,265 | 4,791 | 5,870 | 5,548 | 4,500 | 1,616 | 1,811 | 2,504 | 30,925 | 26,128 | 6,587 |
| 賞与引当金 | 2,788 | 2,812 | 2,925 | 3,038 | 3,409 | 3,382 | 3,345 | 3,954 | 4,225 | 4,422 | 4,827 |
| その他 | 31,717 | 31,943 | 34,907 | 35,157 | 33,273 | 34,499 | 58,681 | 74,483 | 78,945 | 98,908 | 115,187 |
| 前受金 | 44,565 | 47,451 | 18,320 | 20,727 | 24,406 | 26,543 | - | - | - | - | - |
| 役員賞与引当金 | 46 | 41 | 39 | 37 | 53 | 48 | - | - | - | - | - |
| 流動負債合計 | 200,601 | 176,120 | 148,126 | 163,891 | 176,065 | 147,232 | 148,328 | 182,638 | 223,759 | 231,225 | 257,449 |
| 固定負債 | |||||||||||
| 社債 | 40,000 | 40,000 | 40,000 | 60,000 | 50,450 | 90,450 | 110,450 | 110,450 | 120,300 | 120,000 | 130,000 |
| 長期借入金 | 121,589 | 127,968 | 122,747 | 108,289 | 128,276 | 149,109 | 140,189 | 148,431 | 140,237 | 114,345 | 115,229 |
| 鉄道・運輸機構長期未払金 | 58,140 | 55,254 | 52,381 | 49,470 | 46,518 | 43,541 | 40,505 | 36,710 | 33,645 | 30,667 | 27,700 |
| リース債務 | 19,547 | 19,829 | 20,121 | 21,956 | 26,913 | 24,946 | 22,840 | 19,964 | 19,957 | 21,317 | 23,408 |
| 繰延税金負債 | - | - | - | - | 1,572 | 1,812 | 2,035 | 2,128 | 2,713 | 1,698 | 2,037 |
| 退職給付に係る負債 | 31,638 | 30,961 | 31,074 | 33,218 | 35,600 | 35,889 | 36,322 | 39,784 | 39,870 | 36,210 | 36,203 |
| その他 | 11,119 | 10,746 | 11,601 | 11,440 | 11,297 | 11,339 | 11,969 | 14,519 | 14,560 | 13,998 | 14,166 |
| 役員退職慰労引当金 | 406 | 384 | 360 | 318 | 358 | 332 | - | - | - | - | - |
| 繰延税金負債 | 1,862 | 1,838 | 1,891 | 1,538 | - | - | - | - | - | - | - |
| 固定負債合計 | 284,303 | 286,982 | 280,178 | 286,233 | 300,987 | 357,421 | 364,313 | 371,989 | 371,284 | 338,237 | 348,746 |
| 負債合計 | 484,905 | 463,102 | 428,304 | 450,124 | 477,052 | 504,653 | 512,641 | 554,627 | 595,044 | 569,462 | 606,195 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 36,803 | 36,803 | 36,803 | 36,803 | 36,803 | 36,803 | 36,803 | 36,803 | 36,803 | 36,803 | 36,803 |
| 資本剰余金 | 28,527 | 28,533 | 28,538 | 28,548 | 28,365 | 28,411 | 28,410 | 34,396 | 34,404 | 35,406 | 35,038 |
| 利益剰余金 | 220,860 | 254,307 | 286,704 | 322,842 | 350,556 | 317,899 | 309,843 | 335,790 | 419,309 | 482,049 | 518,404 |
| 自己株式 | -2,023 | -2,036 | -2,049 | -2,050 | -5,532 | -6,184 | -6,184 | -13,641 | -45,171 | -52,410 | -52,407 |
| 株主資本合計 | 284,168 | 317,608 | 349,997 | 386,144 | 410,192 | 376,930 | 368,873 | 393,350 | 445,345 | 501,849 | 537,839 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 3,600 | 4,491 | 4,488 | 4,730 | 2,390 | 3,075 | 2,210 | 2,537 | 6,851 | 5,030 | 14,155 |
| 繰延ヘッジ損益 | -128 | -70 | -69 | - | 16 | 30 | 38 | - | - | - | 2,934 |
| 退職給付に係る調整累計額 | 201 | 37 | 138 | -1,410 | -1,570 | -1,397 | -1,358 | -975 | -575 | 2,104 | 2,899 |
| その他の包括利益累計額合計 | 3,674 | 4,458 | 4,556 | 3,319 | 837 | 1,708 | 890 | 1,562 | 6,276 | 7,134 | 19,989 |
| 非支配株主持分 | 8,531 | 10,277 | 11,869 | 13,436 | 17,634 | 17,406 | 17,941 | 16,033 | 17,535 | 15,673 | 17,775 |
| 純資産合計 | 296,374 | 332,344 | 366,423 | 402,901 | 428,664 | 396,044 | 387,705 | 410,945 | 469,157 | 524,658 | 575,605 |
| 負債純資産合計 | 781,280 | 795,447 | 794,728 | 853,025 | 905,716 | 900,698 | 900,346 | 965,573 | 1,064,202 | 1,094,120 | 1,181,801 |